XML 70 R52.htm IDEA: XBRL DOCUMENT v3.8.0.1
Long-Term Debt - Long term debt (Details) - USD ($)
$ in Thousands
12 Months Ended
Jun. 13, 2016
Nov. 20, 2014
Apr. 05, 2013
Jul. 26, 2012
May 05, 2011
Oct. 05, 2009
Aug. 17, 2009
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2013
Dec. 31, 2012
Dec. 27, 2012
May 16, 2012
Long-term debt                            
Carrying Value               $ 13,037,370 $ 14,112,606          
Fair Value               13,309,474 14,985,396          
Unamortized deferred financing costs and debt discount, net               (31,041) (40,123)          
Capital lease obligations (3)               104,318 140,885          
Total long-term debt and capital lease obligations (including current portion)               $ 13,110,647 14,213,368          
Percentage of principal amount at which notes may be required to be repurchased in event of change of control               101.00%            
Principal balance of debt redeemed               $ 1,074,139 1,500,000 $ 650,001        
4 5/8% Senior Notes due 2017                            
Long-term debt                            
Carrying Value                 900,000          
Fair Value                 $ 913,887          
Interest rate (as a percent)               4.625% 4.625%          
4 1/4% Senior Notes due 2018                            
Long-term debt                            
Carrying Value               $ 1,025,861 $ 1,200,000          
Fair Value               $ 1,031,596 $ 1,228,464          
Interest rate (as a percent)               4.25% 4.25%          
Redemption price as a percentage of principal amount               100.00%            
Aggregate principal amount     $ 1,200,000                      
Term of debt instrument     5 years                      
Annual Debt Service Requirements               $ 51,000            
Debt repurchased               174,000            
7 7/8% Senior Notes due 2019                            
Long-term debt                            
Carrying Value               1,400,000 $ 1,400,000          
Fair Value               $ 1,501,206 $ 1,559,698          
Interest rate (as a percent)               7.875% 7.875%          
Redemption price as a percentage of principal amount               100.00%            
Aggregate principal amount           $ 400,000 $ 1,000,000              
Term of debt instrument           10 years 10 years              
Annual Debt Service Requirements               $ 110,250            
5 1/8% Senior Notes due 2020                            
Long-term debt                            
Carrying Value               1,100,000 $ 1,100,000          
Fair Value               $ 1,127,588 $ 1,141,866          
Interest rate (as a percent)               5.125% 5.125%          
Redemption price as a percentage of principal amount               100.00%            
Aggregate principal amount     $ 1,100,000                      
Term of debt instrument     7 years                      
Annual Debt Service Requirements               $ 56,375            
6 3/4% Senior Notes due 2021                            
Long-term debt                            
Carrying Value               2,000,000 $ 2,000,000          
Fair Value               $ 2,120,480 $ 2,178,880          
Interest rate (as a percent)         6.75%     6.75% 6.75%   6.75% 6.75%    
Redemption price as a percentage of principal amount               100.00%            
Aggregate principal amount         $ 2,000,000                  
Term of debt instrument         10 years                  
Annual Debt Service Requirements               $ 135,000            
5 7/8% Senior Notes due 2022                            
Long-term debt                            
Carrying Value               2,000,000 $ 2,000,000          
Fair Value               $ 2,014,140 $ 2,114,780          
Interest rate (as a percent)       5.875%       5.875% 5.875%          
Redemption price as a percentage of principal amount               100.00%            
Aggregate principal amount       $ 1,000,000                   $ 1,000,000
Term of debt instrument       10 years                    
Annual Debt Service Requirements               $ 117,500            
5% Senior Notes due 2023                            
Long-term debt                            
Carrying Value               1,500,000 $ 1,500,000          
Fair Value               $ 1,432,335 $ 1,500,315          
Interest rate (as a percent)               5.00% 5.00%       5.00%  
Redemption price as a percentage of principal amount               100.00%            
Aggregate principal amount                         $ 1,500,000  
Annual Debt Service Requirements               $ 75,000            
5 7/8% Senior Notes due 2024                            
Long-term debt                            
Carrying Value               2,000,000 $ 2,000,000          
Fair Value               $ 1,952,220 $ 2,064,000          
Interest rate (as a percent)               5.875% 5.875%          
Redemption price as a percentage of principal amount               100.00%            
Aggregate principal amount   $ 2,000,000                        
Term of debt instrument   10 years                        
Annual Debt Service Requirements               $ 117,500            
7 3/4% Senior Notes due 2026                            
Long-term debt                            
Carrying Value               2,000,000 $ 2,000,000          
Fair Value               $ 2,118,400 $ 2,270,900          
Interest rate (as a percent)               7.75% 7.75%          
Aggregate principal amount $ 2,000,000                          
Term of debt instrument 10 years                          
Maximum percentage of the aggregate principal amount of notes with net proceeds of certain equity offerings or capital contributions               35.00%            
Annual Debt Service Requirements               $ 155,000            
Other notes payable                            
Long-term debt                            
Carrying Value               11,509 $ 12,606          
Fair Value               $ 11,509 $ 12,606